CANOPY SIMULATIONS LTD.


CANOPY SIMULATIONS LTD.

Company Registration Number:
09902966 (England and Wales)

Unaudited statutory accounts for the year ended 31 December 2019

Period of accounts

Start date: 1 January 2019

End date: 31 December 2019

CANOPY SIMULATIONS LTD.

Contents of the Financial Statements

for the Period Ended 31 December 2019

Balance sheet
Additional notes
Balance sheet notes

CANOPY SIMULATIONS LTD.

Balance sheet

As at 31 December 2019

Notes 2019 2018


£

£
Fixed assets
Intangible assets: 3 10,600 0
Tangible assets: 4 2,708 3,737
Investments:   0 0
Total fixed assets: 13,308 3,737
Current assets
Stocks:   0 0
Debtors: 5 218,213 110,715
Cash at bank and in hand: 292,753 22,967
Investments:   0 0
Total current assets: 510,966 133,682
Prepayments and accrued income: 0 0
Creditors: amounts falling due within one year: 6 ( 513,482 ) ( 128,930 )
Net current assets (liabilities): (2,516) 4,752
Total assets less current liabilities: 10,792 8,489
Creditors: amounts falling due after more than one year:   0 0
Provision for liabilities: 0 0
Accruals and deferred income: 0 0
Total net assets (liabilities): 10,792 8,489
Capital and reserves
Called up share capital: 3 3
Share premium account: 0 0
Other reserves: 0 0
Profit and loss account: 10,789 8,486
Total Shareholders' funds: 10,792 8,489

The notes form part of these financial statements

CANOPY SIMULATIONS LTD.

Balance sheet statements

For the year ending 31 December 2019 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors have chosen not to file a copy of the company's profit and loss account.

This report was approved by the board of directors on 2 July 2020
and signed on behalf of the board by:

Name: Dr M Catherall
Status: Director

The notes form part of these financial statements

CANOPY SIMULATIONS LTD.

Notes to the Financial Statements

for the Period Ended 31 December 2019

  • 1. Accounting policies

    Basis of measurement and preparation

    These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

    Turnover policy

    Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. Revenues from contracts to provide services are recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:the amount of revenue can be measured reliably;it is probable that the Company will receive the consideration due under the contractthe stage of completion of the contract at the end of the reporting period can be measured reliably; andthe costs incurred and the costs to complete the contract can be measured reliably

    Tangible fixed assets depreciation policy

    Tangible fixed assetsTangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset over its expected useful life, as follows:Computer equipment – 33.33% per annum, on a diminishing balance basis

    Intangible fixed assets amortisation policy

    Intangible assets other than goodwill Separately acquired intangible assets other than goodwill are recognised where appropriate in accordance with Financial Reporting Standard 102 Section 18 “Intangible Assets other than Goodwill”, and are measured at cost less accumulated amortisation and any accumulated impairment losses. Amortisation is provided on all recognised intangible assets other than goodwill, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:Intellectual property – 20% per annum, on a straight line basis

    Other accounting policies

    Basis of preparing the financial statementsThe financial statements have been prepared under the historical cost conventionRelated party exemptionThe company has taken advantage of an exemption, under the terms of Financial Reporting Standard 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland”, not to disclose related party transactions between two or more members of a group, provided that any subsidiary which is a party to the transaction is wholly owned by such a member.Significant judgements and estimatesThere are no significant judgements or estimates applied to the numbers contained within these financial statements.Financial instrumentsThe company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary sharesTaxationTaxation for the period comprises current tax. Tax is recognised in the Statement of Income and Retained Earnings, except to the extent that it relates to items recognised directly in equity.Current taxation assets and liabilities are not discounted.Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.DebtorsShort term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.CashCash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours.CreditorsShort term creditors are measure at the transaction price. Other financial liabilities are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.Interest incomeInterest income is recognised in the Income Statement using the effective interest method.Going ConcernThe financial statements have been prepared on a going concern basis. The company has sufficient funds to meet its day to day requirements. The directors are therefore of the opinion that they should continue to adopt the going concern basis of accounting in preparing the financial statements.

CANOPY SIMULATIONS LTD.

Notes to the Financial Statements

for the Period Ended 31 December 2019

  • 2. Employees

    2019 2018
    Average number of employees during the period 3 3

CANOPY SIMULATIONS LTD.

Notes to the Financial Statements

for the Period Ended 31 December 2019

3. Intangible assets

Goodwill Other Total
Cost £ £ £
At 1 January 2019 0 0
Additions 12,000 12,000
Disposals 0 0
Revaluations 0 0
Transfers 0 0
At 31 December 2019 12,000 12,000
Amortisation
At 1 January 2019 0 0
Charge for year 1,400 1,400
On disposals 0 0
Other adjustments 0 0
At 31 December 2019 1,400 1,400
Net book value
At 31 December 2019 10,600 10,600
At 31 December 2018 0 0

Other intangible assets relate to acquired intellectual property

CANOPY SIMULATIONS LTD.

Notes to the Financial Statements

for the Period Ended 31 December 2019

4. Tangible assets

Land & buildings Plant & machinery Fixtures & fittings Office equipment Motor vehicles Total
Cost £ £ £ £ £ £
At 1 January 2019 5,852 5,852
Additions 225 225
Disposals
Revaluations
Transfers
At 31 December 2019 6,077 6,077
Depreciation
At 1 January 2019 2,115 2,115
Charge for year 1,254 1,254
On disposals 0 0
Other adjustments 0 0
At 31 December 2019 3,369 3,369
Net book value
At 31 December 2019 2,708 2,708
At 31 December 2018 3,737 3,737

CANOPY SIMULATIONS LTD.

Notes to the Financial Statements

for the Period Ended 31 December 2019

5. Debtors

2019 2018
£ £
Trade debtors 213,210 110,712
Prepayments and accrued income 5,000 0
Other debtors 3 3
Total 218,213 110,715
Debtors due after more than one year: 0 0

CANOPY SIMULATIONS LTD.

Notes to the Financial Statements

for the Period Ended 31 December 2019

6. Creditors: amounts falling due within one year note

2019 2018
£ £
Bank loans and overdrafts 0 0
Amounts due under finance leases and hire purchase contracts 0 0
Trade creditors 405,000 65,685
Taxation and social security 34,220 18,692
Accruals and deferred income 67,266 38,328
Other creditors 6,996 6,225
Total 513,482 128,930

Trade creditors comprises amounts owed to group undertakings. The immediate and ultimate controlling parent is Canopy Technologies Ltd.